Nifty
Sensex
:
:
24611.05
80758.83
24.35 (0.10%)
93.97 (0.12%)

Auto Ancillary

Rating :
80/99

BSE: 533272 | NSE: JWL

730.00
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  725.00
  •  748.10
  •  716.00
  •  721.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3528796
  •  25798.66
  •  748.10
  •  176.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 29,812.50
  • 89.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 29,937.21
  • 0.09%
  • 12.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.12%
  • 0.83%
  • 10.81%
  • FII
  • DII
  • Others
  • 4.14%
  • 0.81%
  • 13.29%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.01
  • 57.15
  • 27.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 84.43
  • 18.84

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.17
  • 31.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 63.31
  • 65.81
  • 65.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.96
  • 8.86
  • 8.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.02
  • 34.82
  • 34.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,115.41
711.70
56.72%
895.84
644.43
39.01%
879.30
416.72
111.00%
753.19
295.40
154.97%
Expenses
968.03
619.48
56.26%
771.47
564.28
36.72%
758.61
367.08
106.66%
656.38
265.35
147.36%
EBITDA
147.38
92.23
59.80%
124.37
80.15
55.17%
120.69
49.64
143.13%
96.81
30.05
222.16%
EBIDTM
13.21%
12.96%
13.88%
12.44%
13.73%
11.91%
12.85%
10.17%
Other Income
11.57
1.01
1,045.54%
4.97
1.92
158.85%
5.79
0.99
484.85%
2.22
1.17
89.74%
Interest
10.76
8.72
23.39%
11.46
7.43
54.24%
10.42
7.15
45.73%
8.37
5.58
50.00%
Depreciation
7.63
6.19
23.26%
6.85
6.15
11.38%
7.13
6.59
8.19%
6.55
6.04
8.44%
PBT
140.56
78.32
79.47%
111.03
68.48
62.13%
108.93
36.89
195.28%
84.11
19.60
329.13%
Tax
34.33
38.35
-10.48%
28.08
22.66
23.92%
27.44
12.39
121.47%
21.05
6.42
227.88%
PAT
106.23
39.97
165.77%
82.95
45.82
81.03%
81.49
24.49
232.75%
63.06
13.19
378.09%
PATM
9.52%
5.62%
9.26%
7.11%
9.27%
5.88%
8.37%
4.46%
EPS
2.55
1.01
152.48%
1.98
1.15
72.17%
2.05
0.62
230.65%
1.57
0.33
375.76%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Net Sales
3,643.74
2,068.25
1,178.35
995.75
Net Sales Growth
76.18%
75.52%
18.34%
 
Cost Of Goods Sold
2,829.00
1,574.47
896.85
741.62
Gross Profit
814.74
493.78
281.51
254.13
GP Margin
22.36%
23.87%
23.89%
25.52%
Total Expenditure
3,154.49
1,816.18
1,064.25
889.42
Power & Fuel Cost
-
33.51
25.18
23.70
% Of Sales
-
1.62%
2.14%
2.38%
Employee Cost
-
41.95
33.83
26.20
% Of Sales
-
2.03%
2.87%
2.63%
Manufacturing Exp.
-
118.02
76.63
66.00
% Of Sales
-
5.71%
6.50%
6.63%
General & Admin Exp.
-
29.58
17.78
17.38
% Of Sales
-
1.43%
1.51%
1.75%
Selling & Distn. Exp.
-
7.05
10.73
10.26
% Of Sales
-
0.34%
0.91%
1.03%
Miscellaneous Exp.
-
11.60
3.26
4.24
% Of Sales
-
0.56%
0.28%
0.43%
EBITDA
489.25
252.07
114.10
106.33
EBITDA Margin
13.43%
12.19%
9.68%
10.68%
Other Income
24.55
5.09
3.39
1.83
Interest
41.01
28.89
18.17
21.12
Depreciation
28.16
24.98
23.38
21.18
PBT
444.63
203.29
75.95
65.86
Tax
110.90
79.82
25.99
12.40
Tax Rate
24.94%
39.26%
34.22%
18.83%
PAT
333.73
120.79
49.67
53.40
PAT before Minority Interest
334.26
120.68
49.65
53.40
Minority Interest
0.53
0.11
0.02
0.00
PAT Margin
9.16%
5.84%
4.22%
5.36%
PAT Growth
170.29%
143.19%
-6.99%
 
EPS
8.09
2.93
1.20
1.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Shareholder's Funds
803.38
682.69
633.00
Share Capital
387.45
387.45
387.45
Total Reserves
415.94
295.25
245.55
Non-Current Liabilities
53.67
3.83
-17.04
Secured Loans
18.79
27.50
32.67
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
4.44
3.01
2.97
Current Liabilities
776.92
358.61
321.90
Trade Payables
198.10
143.69
141.50
Other Current Liabilities
298.06
110.02
78.74
Short Term Borrowings
259.15
96.53
93.08
Short Term Provisions
21.61
8.38
8.57
Total Liabilities
1,634.03
1,045.31
938.05
Net Block
464.46
427.64
418.17
Gross Block
578.98
519.44
486.86
Accumulated Depreciation
114.52
91.80
68.69
Non Current Assets
550.79
476.73
451.80
Capital Work in Progress
27.48
22.20
20.72
Non Current Investment
11.32
8.02
2.03
Long Term Loans & Adv.
12.78
10.50
7.50
Other Non Current Assets
34.75
8.37
3.38
Current Assets
1,083.24
568.58
485.56
Current Investments
0.00
0.00
0.00
Inventories
491.23
319.43
244.30
Sundry Debtors
213.27
70.99
72.12
Cash & Bank
167.39
68.90
71.36
Other Current Assets
211.35
23.17
13.19
Short Term Loans & Adv.
175.65
86.10
84.59
Net Current Assets
306.32
209.96
163.66
Total Assets
1,634.03
1,045.31
937.36

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
77.65
59.52
67.38
PBT
203.29
75.95
65.86
Adjustment
51.51
38.77
43.21
Changes in Working Capital
-167.79
-53.63
-38.37
Cash after chg. in Working capital
87.00
61.10
70.70
Interest Paid
0.00
0.00
0.00
Tax Paid
-9.35
-1.58
-3.33
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-122.44
-49.11
-60.20
Net Fixed Assets
-63.68
-34.06
Net Investments
-6.41
-6.15
Others
-52.35
-8.90
Cash from Financing Activity
121.22
-16.76
22.39
Net Cash Inflow / Outflow
76.43
-6.35
29.57
Opening Cash & Equivalents
40.70
47.05
17.48
Closing Cash & Equivalent
117.13
40.70
47.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
20.74
17.62
16.34
ROA
9.01%
5.01%
5.69%
ROE
16.24%
7.55%
8.44%
ROCE
23.99%
11.79%
11.28%
Fixed Asset Turnover
3.77
2.34
2.05
Receivable days
25.08
22.16
26.44
Inventory Days
71.53
87.31
89.55
Payable days
39.62
58.03
69.64
Cash Conversion Cycle
57.00
51.44
46.34
Total Debt/Equity
0.36
0.20
0.22
Interest Cover
7.94
5.16
4.12

News Update:


  • Copthall Mauritius Investment buys Jupiter Wagons’ shares for Rs 214 crore
    26th Jun 2024, 15:56 PM

    Copthall Mauritius Investment has acquired 32.79 lakh shares at an average price of Rs 652 each

    Read More
  • Jupiter Wagons’ arm gets ARAI approval from Automotive Research Association of India
    30th May 2024, 10:30 AM

    With this, JEM is now equipped to start the commercial production of Battery Operated Light Commercial Vehicles with pay load of 1 ton under Brand Name JEM TEZ

    Read More
  • Jupiter Wagons - Quarterly Results
    8th May 2024, 00:04 AM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.